Financhill
Sell
50

HQY Quote, Financials, Valuation and Earnings

Last price:
$92.44
Seasonality move :
8.41%
Day range:
$92.17 - $93.50
52-week range:
$74.07 - $116.65
Dividend yield:
0%
P/E ratio:
42.37x
P/S ratio:
6.31x
P/B ratio:
3.70x
Volume:
456.3K
Avg. volume:
905.7K
1-year change:
-3.38%
Market cap:
$7.9B
Revenue:
$1.2B
EPS (TTM):
$2.18
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $733.6M $756.6M $861.7M $999.6M $1.2B
Revenue Growth (YoY) 37.89% 3.13% 13.9% 16% 20.03%
 
Cost of Revenues $394.3M $415.6M $466.2M $469.7M $507.2M
Gross Profit $339.3M $340.9M $395.5M $529.9M $692.6M
Gross Profit Margin 46.25% 45.06% 45.9% 53.01% 57.73%
 
R&D Expenses $124.8M $157.4M $193.4M $218.8M $239.5M
Selling, General & Admin $134.5M $143M $164.5M $182.9M $223M
Other Inc / (Exp) -$42M -$72.2M -$29.1M -$9.8M -$40.1M
Operating Expenses $259.3M $300.3M $357.9M $401.7M $462.5M
Operating Income $80M $40.6M $37.7M $128.1M $230.1M
 
Net Interest Expenses $34.9M $32.5M $48.4M $54.3M $59.1M
EBT. Incl. Unusual Items $4.1M -$66.7M -$38.1M $75M $116M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.7M -$22.5M -$12M $19.3M $19.3M
Net Income to Company $8.8M -$44.3M -$26.1M $55.7M $96.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.8M -$44.3M -$26.1M $55.7M $96.7M
 
Basic EPS (Cont. Ops) $0.12 -$0.53 -$0.31 $0.65 $1.11
Diluted EPS (Cont. Ops) $0.12 -$0.53 -$0.31 $0.64 $1.09
Weighted Average Basic Share $74.2M $83.1M $84.4M $85.6M $86.9M
Weighted Average Diluted Share $75.7M $83.1M $84.4M $87M $88.8M
 
EBITDA $195.9M $177.8M $198.9M $281.2M $392.5M
EBIT $80M $40.6M $37.7M $128.1M $230.1M
 
Revenue (Reported) $733.6M $756.6M $861.7M $999.6M $1.2B
Operating Income (Reported) $80M $40.6M $37.7M $128.1M $230.1M
Operating Income (Adjusted) $80M $40.6M $37.7M $128.1M $230.1M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $180M $216.1M $249.2M $300.4M $322.2M
Revenue Growth (YoY) 0.34% 20.08% 15.33% 20.55% 7.23%
 
Cost of Revenues $96.3M $112.8M $114M $131.8M $121.1M
Gross Profit $83.7M $103.3M $135.2M $168.7M $201.1M
Gross Profit Margin 46.5% 47.81% 54.25% 56.15% 62.41%
 
R&D Expenses $38.1M $48.9M $55.6M $60.2M $65.9M
Selling, General & Admin $32.7M $42.4M $46M $54.4M $55.3M
Other Inc / (Exp) -$10.6M -$6.5M -$2.6M -$33.6M --
Operating Expenses $70.8M $91.3M $101.6M $114.6M $121.2M
Operating Income $12.9M $12.1M $33.5M $54.1M $79.9M
 
Net Interest Expenses $7.9M $12.2M $13.5M $18.2M $14M
EBT. Incl. Unusual Items -$9.1M -$6.2M $21.1M $6.2M $67.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.1M -$4.5M $6.4M $515K $15.8M
Net Income to Company -$5M -$1.6M $14.7M $5.7M $51.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5M -$1.6M $14.7M $5.7M $51.7M
 
Basic EPS (Cont. Ops) -$0.06 -$0.02 $0.17 $0.07 $0.60
Diluted EPS (Cont. Ops) -$0.06 -$0.02 $0.17 $0.06 $0.59
Weighted Average Basic Share $83.6M $84.6M $85.7M $87.2M $86M
Weighted Average Diluted Share $83.6M $84.6M $87.1M $88.6M $87M
 
EBITDA $46.4M $52.6M $71.3M $94.8M $118.6M
EBIT $12.9M $12.1M $33.5M $54.1M $79.9M
 
Revenue (Reported) $180M $216.1M $249.2M $300.4M $322.2M
Operating Income (Reported) $12.9M $12.1M $33.5M $54.1M $79.9M
Operating Income (Adjusted) $12.9M $12.1M $33.5M $54.1M $79.9M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $741.4M $831.2M $971M $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401M $464.5M $472.3M $506.9M $497.5M
Gross Profit $340.4M $366.7M $498.7M $643.4M $793.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $143.8M $186.6M $216.3M $230.1M $256.8M
Selling, General & Admin $142.2M $161.6M $177.1M $213.6M $209.8M
Other Inc / (Exp) -$47.8M -$56.1M -$12.8M -$40.1M --
Operating Expenses $285.9M $348.2M $393.4M $443.7M $466.6M
Operating Income $54.5M $18.5M $105.3M $199.7M $326.6M
 
Net Interest Expenses $28.6M $44.9M $56.1M $59M $59.1M
EBT. Incl. Unusual Items -$24.3M -$81.9M $45.3M $115.8M $246.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.2M -$23.1M $16.2M $19.1M $54.7M
Net Income to Company -$6.1M -$58.8M $29.1M $96.7M $191.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.1M -$58.8M $29.1M $96.7M $191.8M
 
Basic EPS (Cont. Ops) -$0.07 -$0.70 $0.34 $1.12 $2.22
Diluted EPS (Cont. Ops) -$0.07 -$0.70 $0.34 $1.10 $2.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $183.3M $178M $260.9M $360.9M $481.8M
EBIT $54.5M $18.5M $105.3M $199.7M $326.6M
 
Revenue (Reported) $741.4M $831.2M $971M $1.2B $1.3B
Operating Income (Reported) $54.5M $18.5M $105.3M $199.7M $326.6M
Operating Income (Adjusted) $54.5M $18.5M $105.3M $199.7M $326.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $553.3M $627.9M $737.2M $888M $978.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $294.6M $343.5M $349.6M $384.6M $374.9M
Gross Profit $258.7M $284.4M $387.6M $503.3M $604M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $111.4M $140.7M $163.6M $174.9M $192.2M
Selling, General & Admin $105.8M $124.4M $137.1M $169.9M $156.7M
Other Inc / (Exp) -$40M -$23.9M -$7.6M -$38M -$1.3M
Operating Expenses $217.2M $265.1M $300.7M $344.8M $348.9M
Operating Income $41.4M $19.3M $87M $158.5M $255.1M
 
Net Interest Expenses $21.8M $34.1M $41.8M $45.4M $43.9M
EBT. Incl. Unusual Items -$23M -$38.1M $45.3M $86.1M $216.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11.5M -$12.2M $16M $15.7M $51.1M
Net Income to Company -$11.5M -$25.9M $29.3M $70.3M $165.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.5M -$25.9M $29.3M $70.3M $165.5M
 
Basic EPS (Cont. Ops) -$0.14 -$0.31 $0.34 $0.81 $1.91
Diluted EPS (Cont. Ops) -$0.14 -$0.31 $0.34 $0.79 $1.89
Weighted Average Basic Share $248.8M $253M $256.3M $260.8M $259.2M
Weighted Average Diluted Share $248.8M $253M $259.6M $265.6M $263.1M
 
EBITDA $139.8M $140.1M $202.1M $281.8M $371.1M
EBIT $41.4M $19.3M $87M $158.5M $255.1M
 
Revenue (Reported) $553.3M $627.9M $737.2M $888M $978.8M
Operating Income (Reported) $41.4M $19.3M $87M $158.5M $255.1M
Operating Income (Adjusted) $41.4M $19.3M $87M $158.5M $255.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $328.8M $225.4M $254.3M $404M $295.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $72.8M $87.4M $96.8M $104.9M $118M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $31.2M $32.5M
Other Current Assets $58.6M $38.5M $31.8M $48.6M $63.8M
Total Current Assets $460.2M $351.3M $382.9M $557.4M $477.7M
 
Property Plant And Equipment $118.6M $87M $69.3M $54.4M $46.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $767M $973.1M $936.4M $835.9M $1.2B
Other Long-Term Assets $37.4M $49.8M $52.2M $67.9M $71.6M
Total Assets $2.7B $3.1B $3.1B $3.2B $3.5B
 
Accounts Payable $1.6M $27.5M $13.9M $12M $14.4M
Accrued Expenses $75.9M $57.6M $43.7M $46M $62.6M
Current Portion Of Long-Term Debt $62.5M $8.8M $17.5M -- --
Current Portion Of Capital Lease Obligations $14M $12.2M $10.2M $9.4M $10M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $204.7M $153.2M $131.1M $117.1M $156.3M
 
Long-Term Debt $998.4M $987.3M $966.8M $923.7M $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.2B $1.2B $1.4B
 
Common Stock $8K $8K $8K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.9B $1.9B $2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.9B $1.9B $2B $2.1B
 
Total Liabilities and Equity $2.7B $3.1B $3.1B $3.2B $3.5B
Cash and Short Terms $328.8M $225.4M $254.3M $404M $295.9M
Total Debt $1.1B $996.1M $984.3M $923.7M $1.1B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $649.1M $210.2M $334.1M $322.2M $309.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $84.1M $87.7M $96.2M $106.7M $111.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $42.1M --
Other Current Assets $30.9M $34.2M $44.2M $66.4M --
Total Current Assets $764.1M $332.2M $474.4M $495.2M $498.7M
 
Property Plant And Equipment $106.1M $74.2M $58M $48.7M $41.4M
Long-Term Investments -- -- -- -- $7.8M
Goodwill $1.4B $1.6B $1.6B $1.6B --
Other Intangibles $820.9M $964.5M $860.5M $1.2B --
Other Long-Term Assets $44.9M $48.2M $52.4M $67.7M --
Total Assets $3.1B $3.1B $3.1B $3.5B $3.4B
 
Accounts Payable $5.2M $15.8M $13.4M $10.4M $19.5M
Accrued Expenses $49.9M $33.4M $41.8M $86.7M --
Current Portion Of Long-Term Debt $6.6M $15.3M -- -- --
Current Portion Of Capital Lease Obligations $12.7M $10.7M $9.8M $9.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $107.1M $110.4M $96.2M $154.5M $120.6M
 
Long-Term Debt $991.3M $972.2M $924.9M $1.1B $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.2B $1.1B $1.4B $1.3B
 
Common Stock $8K $8K $9K $9K $9K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $1.9B $2B $2.1B $2.1B
 
Total Liabilities and Equity $3.1B $3.1B $3.1B $3.5B $3.4B
Cash and Short Terms $649.1M $210.2M $334.1M $322.2M $309.3M
Total Debt $997.9M $987.5M $924.9M $1.1B $1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $8.8M -$44.3M -$26.1M $55.7M $96.7M
Depreciation & Amoritzation $115.9M $137.2M $161.2M $153.1M $162.5M
Stock-Based Compensation $42.9M $52.8M $62.6M $77.2M $96.4M
Change in Accounts Receivable -$413K -$11.2M -$9.6M -$8.1M -$13.1M
Change in Inventories -- -- -- -- --
Cash From Operations $181.6M $141M $150.7M $242.8M $339.9M
 
Capital Expenditures $97M $137.1M $119.1M $46.1M $505.5M
Cash Acquisitions -- $504.5M -- -- --
Cash From Investing -$97M -$639.2M -$119.1M -$46.1M -$505.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $950M -- -- $736.9M
Long-Term Debt Repaid -$239.1M -$1B -$8.8M -$54.4M -$561.9M
Repurchase of Common Stock -- -- -- -- $121.5M
Other Financing Activities -$3.9M -$18.4M -$603K $865K -$5.4M
Cash From Financing $52.4M $394.9M -$2.7M -$47M $57.6M
 
Beginning Cash (CF) $328.8M $225.4M $254.3M $404M $295.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $137.1M -$103.4M $28.9M $149.7M -$108M
Ending Cash (CF) $465.9M $122M $283.1M $553.7M $187.9M
 
Levered Free Cash Flow $84.7M $3.9M $31.5M $196.8M -$165.6M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$5M -$1.6M $14.7M $5.7M $51.7M
Depreciation & Amoritzation $33.5M $40.5M $37.8M $40.7M $38.8M
Stock-Based Compensation $13.3M $18.2M $21.7M $21.1M $20.5M
Change in Accounts Receivable -$9.9M $2.7M -$3.6M $1.7M -$79K
Change in Inventories -- -- -- -- --
Cash From Operations $22.3M $47.9M $57.1M $90.6M $138.6M
 
Capital Expenditures $79.7M $13.5M $15.4M $12.9M $11.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79.7M -$13.5M -$15.4M -$12.9M -$11.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $950M -- -- $511.9M --
Long-Term Debt Repaid -$987.5M -$2.2M -- -$536.9M --
Repurchase of Common Stock -- -- -- $58.5M $92.4M
Other Financing Activities -$10.8M -$588K -$22K $268K --
Cash From Financing -$47.2M -$1.1M $2M -$82.4M -$122.4M
 
Beginning Cash (CF) $649.1M $210.2M $334.1M $322.2M $309.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$104.6M $33.3M $43.7M -$4.7M $4.8M
Ending Cash (CF) $544.5M $243.5M $377.8M $317.4M $314.1M
 
Levered Free Cash Flow -$57.4M $34.4M $41.7M $77.7M $127.2M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$6.1M -$58.8M $29.1M $96.7M $191.8M
Depreciation & Amoritzation $128.8M $159.6M $155.6M $161.2M $155.2M
Stock-Based Compensation $54.3M $61.4M $72.2M $91.9M $75.7M
Change in Accounts Receivable -$18.6M -$1.6M -$8.5M -$10.5M -$4.5M
Change in Inventories -- -- -- -- --
Cash From Operations $151.3M $145.7M $221.2M $341.2M $414.9M
 
Capital Expenditures $141M $125.2M $45.1M $503.2M $52.3M
Cash Acquisitions $49.5M $455M -- -- --
Cash From Investing -$188.2M -$580.2M -$45.1M -$503.2M -$52.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $736.9M --
Long-Term Debt Repaid -$1B -$6.6M -$56.6M -$536.9M --
Repurchase of Common Stock -- -- -- $58.5M $281.2M
Other Financing Activities -$13.1M -$6.6M $793K $488K --
Cash From Financing $386.6M -$4.5M -$52.3M $150.1M -$375.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $349.8M -$438.9M $123.9M -$11.9M -$12.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.3M $20.6M $176.2M -$162M $362.7M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders -$11.5M -$25.9M $29.3M $70.3M $165.5M
Depreciation & Amoritzation $98.4M $120.7M $115.2M $123.3M $116M
Stock-Based Compensation $41.7M $50.3M $59.9M $74.7M $53.9M
Change in Accounts Receivable -$10.1M -$451K $654K -$1.8M $6.8M
Change in Inventories -- -- -- -- --
Cash From Operations $90.4M $95.2M $165.8M $264.1M $339.2M
 
Capital Expenditures $120.8M $108.9M $34.8M $491.9M $38.7M
Cash Acquisitions $49.5M -- -- -- --
Cash From Investing -$167.9M -$108.9M -$34.8M -$491.9M -$38.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $950M -- -- $736.9M --
Long-Term Debt Repaid -$1B -$6.6M -$54.4M -$536.9M --
Repurchase of Common Stock -- -- -- $58.5M $218.2M
Other Financing Activities -$13.4M -$1.6M -$183K -$560K $1.5M
Cash From Financing $397.8M -$1.5M -$51.2M $146M -$287.2M
 
Beginning Cash (CF) $2.1B $548.3M $850M $900.3M $901.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $320.3M -$15.2M $79.8M -$81.8M $13.3M
Ending Cash (CF) $2.5B $533.1M $929.8M $818.5M $914.9M
 
Levered Free Cash Flow -$30.3M -$13.7M $130.9M -$227.8M $300.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock